Gray Media Inc. GTN.A

Growth Flags show if company had growth for consecutive years

We limit data available in the Overview Report for users who do not have Powerpack

Get access to target analyst prices, predictions, compound annual growth rates and more than four years of historical data.

Insider Decisions

in millions of $
Nov 25 Feb 26 May 26 Aug 26
Buy
Sell
Insider Ownership 16.92%

Capital & Financial Ratios

Market Cap 671.57
Revenue 3,148.00
Net Income (26.00)
Free Cash Flow 146.00
Net Debt 5,632.00
Current Ratio 0.95
Debt/Equity 2.13
P/E ratio 0.00
P/S ratio 0.16
P/B ratio 0.24
Past 5Y EPS Growth
This Y EPS Growth
Next Y EPS Growth
Next 5Y EPS Growth
in millions of $

Dividends

Payout Ratio 0.14
Annual Dividend Rate 0.32
Annual Dividend Yield 4.26%
total individual payouts
2023 0.24
2022 0.32
2021 0.32
predictions in italic, special payouts not included in total or ratios

Assets vs Liabilities

2023 2024 2025 Q'26
Cash 21.00 135.00 368.00 176.00
Receivables 363.00 343.00 211.00 194.00
Inventory
Other 18.00 17.00 17.00 5.00
468.00 541.00 656.00 492.00
2023 2024 2025 Q'26
Payables 23.00 154.00 144.00 143.00
ST’ Debt 15.00 20.00 2.00
Other 130.00 129.00 121.00 100.00
395.00 527.00 516.00 517.00
in millions of $

Compound Annual Growth

10y 5y 3y
Sales ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡
Cash Flow ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡
Earnings ‡‡‡ ‡‡‡ ‡‡‡
Book Value ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡

Revenue

Mar Jun Sep Dec Year
’26 768.00 839.00
’25 782.00 772.00 749.00 792.00 3,095.00
’24 823.00 826.00 950.00 1,045.00 3,644.00
’23 801.00 813.00 803.00 864.00 3,281.00
’22 827.00 868.00 909.00 1,072.00 3,676.00
’21 544.00 547.00 601.00 721.00 2,413.00
’20 534.00 451.00 604.00 792.00 2,381.00
in millions of $

Operating Cash Flow

Mar Jun Sep Dec Year
’26 1.00 123.00
’25 132.00 31.00 14.00 112.00 289.00
’24 68.00 18.00 297.00 368.00 751.00
’23 412.00 47.00 106.00 83.00 648.00
’22 141.00 189.00 266.00 233.00 829.00
’21 147.00 91.00 45.00 17.00 300.00
’20 131.00 176.00 181.00 164.00 652.00
in millions of $

Free Cash Flow

Mar Jun Sep Dec Year
’26 (18.00) 106.00
’25 127.00 (4.00) (11.00) 69.00 181.00
’24 41.00 (18.00) 257.00 328.00 608.00
’23 302.00 (50.00) 31.00 23.00 306.00
’22 94.00 77.00 127.00 95.00 393.00
’21 134.00 (17.00) 482.00 (33.00) 566.00
’20 104.00 152.00 162.00 124.00 542.00
in millions of $

EPS

Mar Jun Sep Dec Year
’26 (0.34) 0.14
’25 (0.23) (0.71) (0.24) (0.24) (1.41)
’24 0.79 0.09 0.86 1.59 3.36
’23 (0.48) (0.10) (0.57) (0.24) (1.39)
’22 0.52 0.91 1.03 1.88 4.33
’21 0.27 0.27 (0.32) 0.17 0.40
’20 0.40 (0.02) 1.14 2.22 3.69

Target Price Range

High ‡‡‡‡‡ ‡‡‡‡
Average ‡‡‡‡‡ ‡‡‡‡
Low ‡‡‡‡‡ ‡‡‡

Recommendation Rating

2
1Buy 2 3Hold 4 5Sell
Powerpack only forecast
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
‡‡‡‡ ‡‡‡‡ ‡‡‡ ‡‡‡‡‡ ‡‡‡‡ ‡‡‡‡‡ 8.50 6.24 5.00 6.00
Low Price
‡‡‡‡‡ ‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 23.29 14.05 10.90 12.95
High Price
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 9,394 9,923 9,502 9,582
Employees
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 0.39 0.33 0.38 0.32
Revenue/Emp
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 3,676.00 3,281.00 3,644.00 3,095.00 ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡
Revenue
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 38.85% 27.37% 34.14% 24.59%
Gross Margin
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 614.00 (82.00) 492.00 (113.00)
EBT
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 16.70% (2.50%) 13.50% (3.65%) ‡‡‡ ‡‡‡ ‡‡‡
EBT Margin
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 455.00 (76.00) 375.00 (85.00) ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡
Net Income
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 421.00 431.00 312.00 310.00
Depreciation
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡ 39.96 35.66 38.36 31.91 ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡
Revenue/Sh
‡‡‡‡ ‡‡‡‡ ‡‡‡‡ ‡‡‡‡ ‡‡‡‡ ‡‡‡ 4.38 (1.39) 3.40 (1.41) ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡
Earnings/Sh
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 9.01 7.04 7.91 2.98
Cash Flow/Sh
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡ (4.74) (3.72) (1.51) (1.11) ‡‡‡ ‡‡‡ ‡‡‡
Capex/Sh
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 4.27 3.33 6.40 1.87
Free CF/Sh
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 30.07 28.49 30.87 28.92
Book Value/Sh
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 92.00 92.00 95.00 97.00 ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡
Shares
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 2.46 0.00 2.14 0.00 ‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡
PE Ratio
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 0.27 0.25 0.19 0.38 ‡‡‡ ‡‡‡ ‡‡‡
PS Ratio
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 0.47 0.42 0.30 0.54 ‡‡‡ ‡‡‡ ‡‡‡
PB Ratio
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 2.01 2.12 1.70 2.11 ‡‡‡‡ ‡‡‡‡ ‡‡‡‡
EV/Sales
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 18.80 22.74 10.16 36.13
EV/FCF
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 829.00 648.00 751.00 289.00 ‡‡‡ ‡‡‡ ‡‡‡
Op' Cash Flow
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ (436.00) (342.00) (143.00) (108.00) ‡‡‡‡‡ ‡‡‡‡‡
Capex
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 393.00 306.00 608.00 181.00
FCF
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 448.00 73.00 14.00 140.00
Working Cap'
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 6,455.00 6,160.00 5,621.00 5,744.00
Total Debt
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 6,394.00 6,139.00 5,486.00 5,376.00
Net Debt
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 2,766.00 2,621.00 2,933.00 2,805.00
Sh' Equity
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 3.62% (1.17%) 3.05% (1.31%)
ROA
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 6.75% 2.73% 6.32% 2.99%
ROIC
‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ ‡‡‡‡‡ 20.81% (6.26%) 15.19% (6.17%)
ROE
predictions in italic, sparklines do not include predictions

Gray Media Inc. (GTN.A) Latest News

News by impact score

Fine-tune

21 Sep

4 GlobeNewswire, 1:00 PM

Gray Media renewed its multi-year deal with the Ohio Valley Conference to broadcast OVC athletic events across twenty Gray markets in eight states. The package, part of the conference's ESPN deal, will be simulcast nationally on ESPN+ and available via the ESPN app with no digital blackouts. The 2026-27 slate features select men's and women's basketball, plus three men's soccer, three women's soccer and four volleyball matches this fall, with a later announcement of additional basketball games and spring coverage. Gray's Tennessee Valley and Mid-South networks will carry two Tennessee institutions: Tennessee State University and the University of Tennessee at Martin, across Tennessee, while Matrix Midwest and Gray's Illinois markets will serve fans of SIU Edwardsville, Southeast Missouri State, Lindenwood and Western Illinois. The OVC is headquartered in Brentwood, Tennessee. National simulcast on ESPN+ expands reach and potential advertising revenue, boosting GTN's diversification and market presence.

3 Zacks, 9:00 AM

Gray Media (GTN) has joined Zacks’ list of most-searched stocks, but has underperformed recently: down about 10.1% in the last month vs. a 1.3% dip for the S&P 500. The piece argues that earnings estimate revisions drive fair value and near-term price moves. For the current quarter, GTN is expected to earn $0.81 per share (up 437.5% YoY); full-year consensus is $2.33 (up 311.8%). Next year’s consensus drops to $0.65 (down 127.9%). Revenue is forecast at $951 million this quarter (+27%), $3.64 billion this year (+17.4%), and $3.24 billion next year (-10.9%). GTN has beaten consensus estimates over the last four quarters and holds a Zacks Rank #2 (Buy). The valuation score is an A, suggesting the stock may outperform the market in the near term despite mixed growth prospects. Elevated near-term earnings revisions and a Buy rating imply modest near-term upside despite a projected large next-year decline.

15 Sep

3 , 6:15 AM

Gray Media stations resume free over-the-air broadcasts of Cleveland Cavaliers games. Broadcast rights for Cleveland Cavaliers games can lift local viewership and ad revenue at Gray Media stations.

2 Sep

3 , 10:00 AM

Gray Media announces full season broadcast partnership with Orlando Magic. Local NBA broadcast rights add revenue but affect only one market among many operations.

24 Aug

4 transcript , 3:01 AM

GTN Ltd FY 2026 earnings call highlights show cost cuts driving cash flow surge that offsets other factors affecting results. Cost cuts and cash flow surge indicate major operational improvements likely to strengthen financial trajectory.

21 Aug

4 , 4:30 PM

Gray Media closed its $750 million offering of 7.500% senior secured first lien notes due 2034. The $750 million debt issuance substantially changes Gray Media's capital structure and liquidity outlook.

17 Aug

3 , 7:15 PM

Gray Media Inc. priced $750 million of 7.500% senior secured first lien notes due 2034. The $750 million debt issuance directly impacts Gray Media's capital structure and liquidity.

3 , 8:57 AM

Gray Media Inc. announces private offering of senior secured first lien notes. Private offering of secured notes directly affects Gray Media debt levels and financing costs.

11 Aug

3 , 9:01 AM

Political advertising and acquisitions drove Gray Media Inc. Q2 revenue growth with continued focus on debt reduction. Political advertising, acquisitions and debt reduction efforts are expected to moderately influence Gray Media Inc. financial performance and market position.

8 Aug

3 transcript www.marketbeat.com, 7:03 AM

Gray Media reported Q2 revenue of $821 million, net income of $35 million, and adjusted EBITDA of $212 million, with local advertising up 3% and political revenue reaching $19 million; management highlighted retransmission growth, digital initiatives, and cost controls while noting challenges from linear TV declines and debt reduction efforts. Q2 earnings figures and management commentary on revenue trends and debt provide moderate short-term insight into operations without signaling major strategic shifts.

7 Aug

4 , 7:01 PM

Gray Media Inc reported a surge in political revenue during its Q2 2026 earnings call along with strategic developments. Political revenue surge signals major boost to core advertising income and future financial trajectory.

4 , 6:41 AM

Gray Television reports strong Q2 CY2026 sales, causing its stock to soar. Strong quarterly sales drive stock gains and shift Gray Television's market trajectory.

3 transcript app.moby.co, 4:56 PM

Gray Media Inc. discussed Q2 2026 financial results, revenue, expenses and forward outlook during its earnings call. Quarterly earnings figures and guidance can shift near-term investor sentiment and valuation multiples.

3 investorshub.advfn.com, 10:13 AM

Gray Media shares rose after second-quarter results beat expectations, driven by higher political advertising revenue. Political advertising produced a quarterly earnings beat and immediate share price gain for Gray Media.

3 , 7:30 AM

Gray Media (GTN) posted Q2 earnings and revenues above analyst estimates. Q2 beat offers moderate short-term sentiment lift without major long-term trajectory change.

3 , 6:00 AM

Gray Media Inc. announces second quarter financial results. Quarterly results shape perceptions of Gray Media financial performance and market trajectory.

16 Jul

3 , 8:15 AM

Gray Media partners with Atlanta Hawks for free Georgia-wide broadcast of NBA games in 2026-27 season. Broadcast deal expands sports distribution and may lift local ad revenue.

15 Jul

3 , 3:25 PM

Gray Television (GTN) stock surges higher on positive developments driving investor buying. Stock surge signals moderately positive developments that may influence near-term valuation and sentiment.

12 Jul

4 , 1:21 PM

Gray Media acquires 6 TV stations from American Spirit for $50 million consideration. Acquisition expands Gray Media's TV station holdings by six outlets in a $50 million deal.

1 Jul

4 , 9:15 AM

Gray Media Inc. agrees to purchase American Spirit Media’s television stations. Acquisition of television stations marks major strategic expansion altering Gray Media market position.

17 Jun

3 , 11:00 AM

Gray Media launches Political 360 digital advertising solution powered by Aristotle Data. New ad product targets political revenue but remains incremental to core operations.

17 May

3 StockStory, 10:20 PM

Gray Television's Q1 earnings call drew analyst questions on revenue trends, cost controls, digital initiatives, local ad market conditions, and forward guidance. Earnings call insights into performance and outlook can moderately shift investor sentiment and near-term stock movement.

15 May

4 GlobeNewswire, 11:30 AM

Gray Media Inc. (GTN.A) completes station swap transaction with EW Scripps, exchanging television stations to optimize broadcast holdings. Station swap closure executes major strategic asset realignment, potentially enhancing Gray Media's market coverage and operational efficiency.

13 May

3 GlobeNewswire, 12:16 PM

Joanie Vasiliadis joins Gray Media Inc. to accelerate digital journalism growth and future-proof local newsrooms. Hiring digital journalism expert targets key growth area amid media industry shift to digital platforms.

12 May

4 , 2:36 AM

Gray Media Inc. (GTN.A) Q1 results show advertising softness amid economic pressures, active M&A to bolster portfolio, and strong tailwinds from escalating political ad spending in election cycle. Advertising weakness is offset by M&A growth and major political cycle boosts, driving significant shifts in revenue trajectory and investor outlook.

10 May

4 www.marketbeat.com, 2:08 PM

Gray Media Inc. (GTN.A) Q1 earnings call highlighted financial results, including revenue, EBITDA performance, political advertising gains, operational updates, and forward guidance amid challenging market conditions. Q1 earnings highlights reveal key financial metrics and outlook that significantly shape investor sentiment and stock trajectory.

7 May

4 app.moby.co, 12:53 PM

Gray Media Inc. (GTN.A) released Q1 2026 earnings call summary, highlighting quarterly financial results, revenue, net income, operational updates, and forward-looking guidance amid media industry challenges. Q1 2026 earnings call summary details financial performance and strategic outlook, likely driving significant shifts in investor sentiment and stock trajectory.

4 GlobeNewswire, 6:00 AM

Gray Media Inc. (GTN.A) announced first quarter financial results. First quarter financial results disclosure significantly affects financial performance metrics and investor sentiment.

3 , 7:10 AM

Gray Media (GTN) reported a first-quarter loss but beat revenue estimates. Q1 loss despite revenue beat moderately impacts financial performance and investor sentiment.

3 StockStory, 6:08 AM

Gray Television (NYSE:GTN) reported Q1 CY2026 earnings with revenue matching expectations, but shares dropped following the release. Revenue in line with expectations yet stock decline points to moderate impact on financial performance and market sentiment.